CashFlowRE
Sign in Sign up
4707 Ruth Ave N
F Composite 27.95
Why this score? — see what drove the F grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +7.5/15.0
  • Cash flow +6.8/30.0
  • Schools +4.1/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.8/10.0
  • Rent growth +1.3/5.0
  • DSCR +1.0/10.0
  • Appreciation +0.0/10.0

$332,650

4707 Ruth Ave N · Lehigh Acres, FL 33971
4 bd · 2.0 ba · 1,755 sqft · Land · 100 Days on market
Built 2026 0.26 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great lot in a rapidly growing area near Lehigh Acres Community Park. Just 9 miles from Southwest Florida International Airport, 4.28 miles from a golf course, and 11 miles from shopping centers, with easy access to I-75 and the Gulf of Mexico. This 1/4 acre land lot offers a fantastic opportunity for your dream home, with no HOA association. Perfect for a family home, retirement residence, or rental investment. Located in a quiet, family-friendly neighborhood, it provides ample space for a home, pool, and yard. Centrally situated near SR-82, churches, hospitals, schools, and shopping, all while surrounded by nature. Vacant lots are in high demand, so secure this one today!

Key facts

  • Upgrade cabinets
  • Irrigation system
  • Granite counter tops

Tags

EXTERIOR FRENCH GLASS DOORSSEPARATE TILED SHOWERGRANITE COUNTER TOPSSTAINLESS STEEL APPLIANCESUPGRADE CABINETSIRRIGATION SYSTEM

Property features AI

Finance

  • Other: Corner lot with paved road access; Lot exposures to the west; Lot dimensions approximately 85 x 136; Zoning: RS-1; Irrigation supplied by well
  • Financial info: Pets allowed
  • HOA & community: No association fee listed

Exterior

  • Parking: Attached 2-car garage
  • Security: Smoke detectors
  • Utilities: Well water; Septic tank; Cable not available
  • Home design: Single-story home; New construction; Faces east; Entry on level 1
  • Construction: Block, concrete and stucco construction; Shingle roof
  • Exterior features: Open porch; Room for pool; Sprinkler/irrigation system (automatic); Shutters (manual)

Interior

  • Kitchen: Dishwasher; Microwave; Range; Reverse osmosis system
  • Bedrooms: Great Room
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Thermal windows; Cathedral ceilings; Pantry; Cable TV ready; Split bedroom floorplan; Bathtub; Separate shower; Open living/dining area
  • Laundry & utility: Washer hookup inside; Dryer hookup inside

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath land listed at $333k.

Deal economics

  • At list price, monthly cash flow is $-523 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $257k (22.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $225k (32.4% below list).
  • Recommended offer: $225k (32.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 59/100 on livability (#826 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime C-, employment D+, schools D-.
  • Lee (suburban): math 47% / reading 50% proficiency, ranked #42 of 73 in FL (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents falling (-4.7%/yr); 1335 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 15,411 units permitted in Lee County in 2024 (4,686 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($78k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Lee County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 100 days — a 9% lower offer ($303k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $19k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $22k; list at $333k implies a 1412% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $224,829 (32.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 100 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.68%
Cap rate
4.41%
Cash-on-cash
-6.73%
DSCR
0.70
GRM
12.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-31.3%
Equity multiple
-0.01×
Total profit
$-93,751
Equity at exit
$49,599
10-year hold
IRR
-55.4%
Equity multiple
-0.61×
Total profit
$-149,831
Equity at exit
$28,761

Cash invested: $93,142 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 33971

Home prices YoY
-8.0%
Rents YoY
-4.7%
Active inventory
1335
Price-to-rent
12.3×

Monthly cashflow live

Estimated rent
$2,248 high interval (Pro) →
Mortgage (P&I)
$1,744
Tax est. 1.5%
$416 /mo · $4,990/yr
Insurance
$139
HOA
$0
Vacancy / Maint / Mgmt
$472
Net cashflow
$-523

Break-even live

Break-even rent $2,910
Max offer price $257,012
Occupancy floor

Sensitivity live

Price -10% $-293 -5% $-408 +0% $-523 +5% $-638 +10% $-753
Rent -10% $-700 -5% $-612 +0% $-523 +5% $-434 +10% $-345
Rate -1.0pp $-355 -0.5pp $-438 base $-523 +0.5pp $-609 +1.0pp $-697

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$83,162
Closing costs
$9,980
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3304 49th St W Lehigh Acres, FL 3.0 2.0 1399 $2,340 $1.67 3d 1 0.14mi
3213 51st St W Lehigh Acres, FL 3.0 2.0 1654 $2,250 $1.36 3d 1 0.28mi
3512 50th St W Lehigh Acres, FL 3.0 2.0 1615 $1,995 $1.24 15d 1 0.36mi
3306 56th St W #1 Lehigh Acres, FL 4.0 2.0 1534 $2,099 $1.37 22d 1 0.54mi
3012 51st St W Lehigh Acres, FL 3.0 2.0 1551 $1,599 $1.03 17d 1 0.55mi
3201 57th St W Lehigh Acres, FL 3.0 2.0 1630 $2,100 $1.29 25d 1 0.64mi
5901 Rita Ave N Lehigh Acres, FL 3.0 2.0 1324 $2,000 $1.51 25d 1 0.73mi
3601 57th St W Lehigh Acres, FL 3.0 2.0 1458 $1,850 $1.27 4d 1 0.73mi
3005 41st St W Lehigh Acres, FL 3.0 2.0 1853 $2,250 $1.21 25d 1 0.73mi
3103 58th St W Lehigh Acres, FL 3.0 2.0 1310 $1,800 $1.37 4d 1 0.75mi
3202 37th St W Lehigh Acres, FL 3.0 2.5 1412 $1,705 $1.21 15d 1 0.75mi
3005 40th St W Lehigh Acres, FL 3.0 2.0 1272 $2,000 $1.57 4d 1 0.78mi
3310 35th St W Lehigh Acres, FL 4.0 2.0 2133 $1,745 $0.82 25d 1 0.81mi
3313 35th St W Lehigh Acres, FL 3.0 2.0 1458 $1,950 $1.34 25d 1 0.85mi
2910 57th St W Lehigh Acres, FL 3.0 2.0 1550 $1,805 $1.16 3d 1 0.85mi
4626 Ida Ave N Lehigh Acres, FL 3.0 2.0 1615 $2,000 $1.24 17d 1 0.86mi
2809 55th St W Lehigh Acres, FL 4.0 2.5 2113 $2,300 $1.09 4d 1 0.89mi
2808 44th St W Lehigh Acres, FL 4.0 2.0 1800 $1,745 $0.97 25d 1 0.91mi
2800 47th St W Lehigh Acres, FL 3.0 2.0 1370 $2,000 $1.46 25d 1 0.93mi
5100 Hanna Ave N Lehigh Acres, FL 3.0 2.0 1918 $1,950 $1.02 4d 1 0.95mi
3202 61st St W Lehigh Acres, FL 3.0 2.0 1777 $1,800 $1.01 25d 1 1.01mi
2806 58th St W Lehigh Acres, FL 4.0 2.0 1993 $2,300 $1.15 4d 1 1.03mi
2713 56th St W Lehigh Acres, FL 3.0 2.0 1606 $2,100 $1.31 22d 1 1.04mi
2719 42nd St W Lehigh Acres, FL 3.0 2.0 1637 $2,000 $1.22 15d 1 1.05mi
3016 62nd St W Lehigh Acres, FL 4.0 2.0 1389 $1,750 $1.26 22d 1 1.12mi
3217 64th St W Lehigh Acres, FL 4.0 2.0 1897 $2,400 $1.27 4d 1 1.14mi
2809 Darlene Pl Lehigh Acres, FL 3.0 2.0 1600 $2,000 $1.25 25d 1 1.16mi
2910 61st St W Lehigh Acres, FL 4.0 2.0 1810 $2,095 $1.16 22d 1 1.18mi
2910 61st St W Lehigh Acres, FL 4.0 2.0 1810 $1,915 $1.06 3d 1 1.18mi
3208 31st St W Lehigh Acres, FL 3.0 2.0 1501 $2,100 $1.40 25d 1 1.19mi
2610 40th St W Lehigh Acres, FL 3.0 2.0 1472 $2,000 $1.36 25d 1 1.21mi
3013 64th St W Lehigh Acres, FL 3.0 2.0 1389 $1,750 $1.26 25d 1 1.22mi
4626 Connie Ave N Lehigh Acres, FL 3.0 2.0 1562 $2,200 $1.41 4d 1 1.23mi
4624 Connie Ave N Lehigh Acres, FL 3.0 2.0 1562 $2,200 $1.41 4d 1 1.23mi
4626 Connie Ave N Lehigh Acres, FL 3.0 2.0 1562 $2,200 $1.41 25d 1 1.24mi
4624 Connie Ave N Lehigh Acres, FL 3.0 2.0 1562 $2,200 $1.41 25d 1 1.24mi
3175 Sunshine Blvd Lehigh Acres, FL 3.0 2.0 1633 $2,100 $1.29 4d 1 1.28mi
3405 Hanna Ave N Lehigh Acres, FL 4.0 3.0 1698 $2,200 $1.30 25d 1 1.29mi
6016 Lindbrook Ave Fort Myers, FL 3.0 2.0 1422 $1,800 $1.27 22d 1 1.30mi
3208 66th St W Lehigh Acres, FL 4.0 2.0 1800 $2,100 $1.17 13d 1 1.30mi

Listing history 20 events

  1. 2026-06-17
    days on market $332,650 Active 100 DOM
  2. 2026-06-16
    days on market $332,650 Active 99 DOM
  3. 2026-06-15
    days on market $332,650 Active 98 DOM
  4. 2026-06-13
    days on market $332,650 Active 96 DOM
  5. 2026-06-10
    days on market $332,650 Active 93 DOM
  6. 2026-06-09
    days on market $332,650 Active 92 DOM
  7. 2026-06-07
    days on market $332,650 Active 90 DOM
  8. 2026-06-02
    days on market $332,650 Active 85 DOM
  9. 2026-06-01
    days on market $332,650 Active 84 DOM
  10. 2026-06-01
    days on market $332,650 Active 83 DOM
  11. 2026-05-02
    status Active
  12. 2026-03-17
    status Pending
  13. 2026-02-22
    price $332,650
  14. 2026-01-31
    price $357,650
  15. 2026-01-22
    listed $351,650 Active
  16. 2024-01-04
    soldstatus $22,000
  17. 2024-01-03
    soldstatus $22,000 Closed 682-char remark
    Show marketing remark (682 chars)

    Great lot in a rapidly growing area near Lehigh Acres Community Park. Just 9 miles from Southwest Florida International Airport, 4.28 miles from a golf course, and 11 miles from shopping centers, with easy access to I-75 and the Gulf of Mexico. This 1/4 acre land lot offers a fantastic opportunity for your dream home, with no HOA association. Perfect for a family home, retirement residence, or rental investment. Located in a quiet, family-friendly neighborhood, it provides ample space for a home, pool, and yard. Centrally situated near SR-82, churches, hospitals, schools, and shopping, all while surrounded by nature. Vacant lots are in high demand, so secure this one today!

  18. 2023-10-04
    listed $22,000 Active 682-char remark
    Show marketing remark (682 chars)

    Great lot in a rapidly growing area near Lehigh Acres Community Park. Just 9 miles from Southwest Florida International Airport, 4.28 miles from a golf course, and 11 miles from shopping centers, with easy access to I-75 and the Gulf of Mexico. This 1/4 acre land lot offers a fantastic opportunity for your dream home, with no HOA association. Perfect for a family home, retirement residence, or rental investment. Located in a quiet, family-friendly neighborhood, it provides ample space for a home, pool, and yard. Centrally situated near SR-82, churches, hospitals, schools, and shopping, all while surrounded by nature. Vacant lots are in high demand, so secure this one today!

  19. 2011-08-18
    soldstatus $24,000
  20. 1989-09-14
    soldstatus $5,500

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$26,979
− Mortgage interest
−$18,634
− Property taxes
−$4,990
− Insurance
−$1,663
− Repairs & maintenance
−$2,158
− Management
−$2,158
− Depreciation
−$9,677
Taxable loss
−$12,301
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,952
After-tax cash flow
$-3,320/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Lee
NCES district ID
1201080
Math proficiency
47% ▼ -11.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$49,518
Composite
41.49/100
National rank
#3458
State rank
#42 of 73 in FL

Livability — Lehigh Acres

Score
59/100
State rank
#826
US rank
#20055

Category grades

Amenities F Commute F Cost of living A+ Crime C- Employment D+ Housing A+ Health & safety D- User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lehigh Acres, FL
County
Lee County · 788,662 people
City population
130,638
Metro
Cape Coral-Fort Myers, FL
Population (ZIP)
30,790
Household income
$77,723
Rent vs Own
21.6% rent · 78.4% own
Severe rent burden
587.0

Population outlook (Lee County) Hauer SSP2

Today (2025)
871,946 people
By 2030
955,468 · +9.6%
By 2040
1,113,587 · +27.7%
By 2050
1,256,891 · +44.1%
By 2075
1,560,270 · +78.9%
By 2100
1,726,848 · +98.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
Hispanic / Latino 49% Two or more races 32% White 26% Black 19% Asian 2%
Hispanic origin (detail)
Mexican 9% Puerto Rican 13% Cuban 14% Dominican 2%
Common ancestry
Hispanic 7% Estonian 1% Romanian 1%
Foreign-born
31% · Canada, Vietnam, Guatemala
Languages at home
46% English-only · Spanish 41% French/Haitian/Cajun 9% Other Indo-European 2%

Political lean MEDSL · Lee

2024 margin
Strong R (+28.4) · D 35.5% · R 63.9%
2008→2024 swing
-18.0pp toward R · 2008: -10.4pp · 2024: -28.4pp
All cycles
2024: R+28.4 2020: R+19.2 2016: R+20.4 2012: R+16.6 2008: R+10.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -27.68%
Current HPI
317.7147
Rent YoY
▼ -4.69%
Metro
Cape Coral-Fort Myers, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+5948.2% since first listed
10 events — show timeline
  • 2026-05-02 Relisted FORTMLS
  • 2026-03-17 Pending FORTMLS
  • 2026-02-22 Price Changed $332,650 FORTMLS
  • 2026-01-31 Price Changed $357,650 FORTMLS
  • 2026-01-22 Listed $351,650 FORTMLS
  • 2024-01-04 Sold (Public Records) $22,000 Public Records
  • 2024-01-03 Sold (MLS) $22,000 FORTMLS
  • 2023-10-04 Listed $22,000 FORTMLS
  • 2011-08-18 Sold (Public Records) $24,000 Public Records
  • 1989-09-14 Sold (Public Records) $5,500 Public Records

Property tax history

+18.6%/yr

Latest (2025): $450 · +8.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…